EX-99.2 3 dex992.htm ANNUAL FINANCIAL SUPPLEMENT Annual Financial Supplement

Exhibit 99.2

 

July 2005

 

LOGO

 

ANNUAL FINANCIAL SUPPLEMENT

 

Investment Community Member:

 

To assist in your financial analysis, the following supplement of most requested information concerning Fifth Third Bancorp is provided.

 

Numbers are unaudited for year-end information.

 

If you need further information, please fax or e-mail your request to Fifth Third’s Investor Relations Department at (513) 534-0629 or Brad.Adams@53.com

 

R. Mark Graf    Matt Curoe    Brad Adams
SVP/Chief Financial Officer    VP/External Reporting    VP/Investor Relations
(513) 534-6924    (513) 534-0482    (513) 534-0983

 

 


LOGO

 

Yearly Data   Years Ended December 31,
    2004   2003   2002   2001   2000   1999

Ratios %

                                   

Return on average assets

    1.61     1.90     2.04     1.42     1.58     1.44

Return on average shareholders’ equity

    17.2     19.0     18.4     13.6     17.5     15.8

Average equity as a percent of average assets

    9.34     10.01     11.08     10.40     9.06     9.12

Net interest margin (FTE)

    3.48     3.62     3.96     3.82     3.73     3.96

Efficiency

    53.9     47.0     47.5     57.5     53.7     56.0

Net losses charged off as a percent of average loans and leases

    0.45     0.63     0.43     0.54     0.26     0.39

Allowance for loan and lease losses as a percent of loans and leases (a)

    1.19     1.33     1.49     1.50     1.43     1.48

Allowance for credit losses as a percent of loans and leases (a)

    1.31     1.47     1.49     1.50     1.43     1.48

Nonperforming assets as a percent of loans, leases and other assets, including OREO

    0.51     0.61     0.59     0.57     0.47     0.40

Underperforming assets as a percent of loans, leases and other assets, including OREO

    0.74     0.89     0.95     0.96     0.77     0.61

Allowance for loan and lease losses as a percent of nonperforming assets (a)

    235.32     218.85     250.62     265.45     303.85     370.86

Allowance for loan and lease losses as a percent of underperforming assets (a)

    160.20     150.28     157.12     156.49     185.21     241.16

Allowance for credit losses as a percent of nonperforming assets (a)

    259.05     242.01     250.62     265.45     303.85     370.86

Allowance for credit losses as a percent of underperforming assets (a)

    176.36     166.19     157.12     156.49     185.21     241.16

Share Data

                                   

Earnings per share

  $ 2.72   $ 2.91   $ 2.64   $ 1.74   $ 1.86   $ 1.55

Earnings per diluted share

    2.68     2.87     2.59     1.70     1.83     1.53

Cash dividends per common share

    1.31     1.13     0.98     0.83     0.70     0.59

Book value per share

    16.00     15.29     14.98     13.31     11.83     9.91

Common shares outstanding (net of treasury)

    557,648,989     566,685,301     574,355,247     582,674,580     569,056,843     565,425,468

Market price per share:

                                   

High

  $ 60.00   $ 62.15   $ 69.70   $ 64.77   $ 60.88   $ 50.29

Low

    45.32     47.05     55.26     45.69     29.33     38.58

Close

    47.30     59.10     58.55     61.33     59.75     48.92

Price/earnings ratio (b)

    17.65     20.59     22.61     36.08     32.65     31.97

Supplemental Data

                                   

Common dividends declared ($ in millions)

  $ 735   $ 645   $ 568   $ 460   $ 325   $ 248

Employees (full-time equivalents)

    19,659     18,899     19,119     18,373     20,468     21,290

Banking centers

    1,011     952     930     933     963     939

 

(a) As of December 31, 2004, the reserve for unfunded commitments has been reclassified from the allowance for loan and lease losses to other liabilities. The 2003 year end reserve for unfunded commitments has been reclassified to conform to the current presentation. The allowance for credit losses is the sum of the allowance for loan and lease losses and the reserve for unfunded commitments.
(b) Based on the most recent twelve-month earnings per diluted share and end of period stock prices.

 

2


LOGO

 

Yearly Data      Years Ended December 31,
Income Statement ($ in millions)      2004      2003      2002      2001      2000      1999

Interest income-FTE

     $ 4,150      $ 4,030      $ 4,168      $ 4,754      $ 4,994      $ 4,239

Interest expense

       1,102        1,086        1,430        2,278        2,697        2,026
      


  


  


  


  

    

Net interest income-FTE

       3,048        2,944        2,738        2,476        2,297        2,213

Provision for loan and lease losses

       268        399        246        201        126        143

Merger-related loan loss provision (a)

       -            -            -            35        12        26

Noninterest income:

                                                     

Electronic payment processing revenue

       622        575        512        347        252        189

Service charges on deposits

       515        485        431        367        298        252

Mortgage banking net revenue

       178        302        188        63        256        290

Investment advisory revenue

       360        332        325        298        275        258

Other noninterest income

       626        546        555        520        370        324

Operating lease revenue

       156        124        -            -            -            -    

Securities (losses) gains, net

       (37 )      81        114        28        6        8

Securities gains, net - non-qualifying hedges on mortgage servicing rights

       -            3        33        143        -            -    

Foreign exchange income

       45        35        25        22        19        14
      


  


  


  


  

    

Total noninterest income

       2,465        2,483        2,183        1,788        1,476        1,335

Noninterest expense:

                                                     

Salaries, incentives & benefits expense

       1,279        1,271        1,230        1,107        1,037        1,001

Equipment expense

       84        82        79        91        100        98

Net occupancy expense

       185        159        142        146        138        131

Operating lease expense

       114        94        -            -            -            -    

Deposit insurance expense

       15        17        10        8        9        10

Other noninterest expense

       1,295        928        876        752        656        639

Merger-related charges (a)

       -            -            -            349        87        108
      


  


  


  


  

    

Total noninterest expense

       2,972        2,551        2,337        2,453        2,027        1,987
      


  


  


  


  

    

Income from continuing operations before income taxes, minority interest and cumulative effect-FTE

       2,273        2,477        2,338        1,575        1,608        1,392

Taxable equivalent adjustment

       36        39        39        45        47        40
      


  


  


  


  

    

Income from continuing operations before income taxes, minority interest and cumulative effect

       2,237        2,438        2,299        1,530        1,561        1,352

Applicable income taxes

       712        786        734        523        511        483
      


  


  


  


  

    

Income from continuing operations before minority interest and cumulative effect

       1,525        1,652        1,565        1,007        1,050        869

Minority interest, net of tax

       -            (20 )      (38 )      (2 )      -            -    
      


  


  


  


  

    

Income from continuing operations before cumulative effect

       1,525        1,632        1,527        1,005        1,050        869

Income from discontinued operations, net of tax (b)

       -            44        4        4        5        3
      


  


  


  


  

    

Income before cumulative effect

       1,525        1,676        1,531        1,009        1,055        872

Cumulative effect of change in accounting principle, net of tax

       -            (11 )      -            (7 )      -            -    
      


  


  


  


  

    

Net income

     $ 1,525      $ 1,665      $ 1,531      $ 1,002      $ 1,055      $ 872
      


  


  


  


  

    

Net income available to common shareholders (c)

     $ 1,524      $ 1,664      $ 1,530      $ 1,001      $ 1,054      $ 871
      


  


  


  


  

    

Regulatory Capital Data ($ in millions)

                                                     

Tier 1 capital

     $ 8,522      $ 8,272      $ 7,747      $ 7,433      $ 6,377      $ 5,613

Tier 2 capital

       1,654        1,824        1,188        1,223        1,177        912
      


  


  


  


  

    

Total risk-based capital

     $ 10,176      $ 10,096      $ 8,935      $ 8,656      $ 7,554      $ 6,525
      


  


  


  


  

    

Total risk-weighted assets

     $         82,633      $         74,477      $         65,444      $         59,491      $         55,943      $         49,379
      


  


  


  


  

    

Tier 1 capital ratio

       10.31%        11.11%        11.84%        12.49%        11.40%        11.37%

Total risk-based capital ratio

       12.31%        13.56%        13.65%        14.55%        13.50%        13.21%

Tier 1 leverage ratio

       8.89%        9.23%        9.84%        10.64%        9.49%        9.10%

 

(a) Tax-effects of these merger-related charges were $90 million in 2001, $32 million in 2000 and $33 million in 1999.
(b) Includes gain on sale of discontinued operations of $40 million, net of tax, in 2003.
(c) Dividend on Preferred Stock is $.740 million for all years presented.

 

3


LOGO

 

Yearly Data    As of December 31,  
Balance Sheet - Assets ($ in millions)    2004     2003     2002     2001     2000     1999  

Cash and due from banks

   $ 2,561     $ 2,359     $ 1,891     $ 2,031     $ 1,706     $ 1,893  

Available-for-sale securities

     24,687       28,999       25,464       20,507       19,029       15,925  

Held-to-maturity securities

     255       135       52       16       553       738  

Trading securities

     77       55       18       -           -           -      

Other short-term investments

     532       268       294       225       232       388  
    


 


 


 


 


 


Total securities

     25,551       29,457       25,828       20,748       19,814       17,051  
    


 


 


 


 


 


Total cash and securities

     28,112       31,816       27,719       22,779       21,520       18,944  

Loans held for sale

     559       1,881       3,358       2,180       1,655       1,198  

Loans and leases held for investment (before allowance)

     59,808       52,308       45,928       41,548       42,530       38,837  
    


 


 


 


 


 


Total loans and leases

     60,367       54,189       49,286       43,728       44,185       40,035  

Allowance for loan and lease losses

     (713 )     (697 )     (683 )     (624 )     (609 )     (573 )

Goodwill

     979       738       740       720       545       432  

Intangible assets

     150       195       236       267       235       264  
    


 


 


 


 


 


Total goodwill & intangibles, net

     1,129       933       976       987       780       696  

Servicing rights

     352       299       263       426       429       382  

Other real estate owned

     63       55       27       30       28       21  

Operating lease equipment

     304       767       -           -           -           -      

Other assets

     4,842       3,892       3,344       3,738       3,338       2,652  
    


 


 


 


 


 


Total assets

   $ 94,456     $ 91,254     $ 80,932     $ 71,064     $ 69,671     $ 62,157  
    


 


 


 


 


 


Balance Sheet - Liabilities ($ in millions)

                                                

Deposits

   $ 58,226     $ 57,095     $ 52,208     $ 45,854     $ 48,360     $ 41,856  

Borrowings:

                                                

Short-term

     10,026       13,170       8,823       7,453       6,344       10,096  

Long-term

     13,983       9,063       8,179       7,030       6,066       3,106  

Convertible subordinated debentures

     -           -           -           -           173       173  

Other liabilities

     3,297       3,259       2,657       2,553       1,993       1,323  
    


 


 


 


 


 


Total liabilities

     85,532       82,587       71,867       62,890       62,936       56,554  
    


 


 


 


 


 


Minority interest

     -           -           461       422       -           -      
    


 


 


 


 


 


Balance Sheet - Equity ($ in millions)

                                                

Common and preferred equity

     10,507       9,749       8,779       7,748       6,708       5,905  

Additional minimum pension liability

     (64 )     (63 )     (52 )     -           -           -      

Net unrealized (losses) gains on available-for-sale securities and qualifying cash flow hedges

     (105 )     (57 )     421       8       28       (302 )

Treasury stock, at cost

     (1,414 )     (962 )     (544 )     (4 )     (1 )     -      
    


 


 


 


 


 


Total shareholders’ equity

   $ 8,924     $ 8,667     $ 8,604     $ 7,752     $ 6,735     $ 5,603  
    


 


 


 


 


 


Preferred shares outstanding

     9,250       9,250       9,250       9,250       9,250       9,250  

Common shares outstanding (net of treasury)

     557,648,989       566,685,301       574,355,247       582,674,580       569,056,843       565,425,468  

Treasury shares held

     25,802,702       16,766,390       9,071,857       80,000       21,875       -      

 

4


LOGO

 

Yearly Data    Years Ended December 31,  
Average Balance Sheet ($ in millions)    2004     2003     2002     2001     2000     1999  

Taxable securities

   $ 29,365     $ 27,584     $ 22,145     $ 18,482     $ 17,246     $ 15,390  

Tax exempt securities

     917       1,056       1,101       1,255       1,384       1,511  

Loans and leases

     57,042       52,414       45,539       44,888       42,690       38,652  

Other short-term investments

     315       307       339       201       200       327  
    


 


 


 


 


 


Total interest-earning assets

     87,639       81,361       69,124       64,826       61,520       55,880  
    


 


 


 


 


 


Cash and due from banks

     2,216       1,600       1,551       1,482       1,456       1,628  

Other assets

     5,763       5,250       5,007       5,000       4,229       3,344  

Allowance for loan and lease losses

     (722 )     (730 )     (645 )     (625 )     (594 )     (560 )
    


 


 


 


 


 


Total assets

   $ 94,896     $ 87,481     $ 75,037     $ 70,683     $ 66,611     $ 60,292  
    


 


 


 


 


 


Interest checking

   $ 19,434     $ 18,679     $ 16,239     $ 11,489     $ 9,531     $ 8,553  

Savings

     7,941       8,020       9,465       4,928       5,799       6,206  

Money market deposits

     3,473       3,189       1,162       2,552       939       1,328  

Other time deposits

     6,208       6,426       8,855       13,473       13,716       13,858  
    


 


 


 


 


 


Total interest-bearing deposits

     37,056       36,314       35,721       32,442       29,985       29,945  

Certificates - $100,000 and over

     2,403       3,832       2,237       3,821       4,283       4,197  

Foreign office

     4,449       3,862       2,018       1,992       3,896       952  

Short-term borrowings

     13,539       12,373       7,191       8,799       9,725       8,573  

Long-term borrowings

     13,323       8,747       7,640       6,301       4,707       3,487  
    


 


 


 


 


 


Total interest-bearing liabilities

     70,770       65,128       54,807       53,355       52,596       47,154  

Demand deposits

     12,327       10,482       8,953       7,394       6,257       6,079  

Other liabilities

     2,939       2,883       2,520       2,556       1,725       1,562  
    


 


 


 


 


 


Total liabilities

     86,036       78,493       66,280       63,305       60,578       54,795  
    


 


 


 


 


 


Minority interest

     -           234       440       30       -           -      
    


 


 


 


 


 


Shareholders’ equity

     8,860       8,754       8,317       7,348       6,033       5,497  
    


 


 


 


 


 


Total liabilities & shareholders’ equity

   $ 94,896     $ 87,481     $ 75,037     $ 70,683     $ 66,611     $ 60,292  
    


 


 


 


 


 


Average loans and leases (excluding held for sale)

   $ 55,951     $ 49,700     $ 43,529     $ 42,339     $ 41,303     $ 36,543  

Average common shares outstanding:

                                                

Basic

         561,258,539           571,590,128           580,326,693           575,253,508           565,685,977           562,041,032  

Diluted

     568,234,313       580,003,074       592,020,246       591,316,210       578,973,325       575,895,318  

 

5


LOGO

 

Yearly Data    Years Ended December 31,  
     2004     2003     2002     2001     2000     1999  

Asset Quality ($ in millions)

                                                

Nonaccrual loans and leases

   $ 228     $ 242     $ 247     $ 216     $ 174     $ 133  

Renegotiated loans and leases

     1       8       -           -           2       2  

Other assets, including other real estate owned

     74       69       26       19       25       19  
    


 


 


 


 


 


Total nonperforming assets

     303       319       273       235       201       154  

Ninety days past due loans and leases

     142       145       162       164       128       83  
    


 


 


 


 


 


Total underperforming assets

   $ 445     $ 464     $ 435     $ 399     $ 329     $ 237  
    


 


 


 


 


 


Loan Portfolio ($ in millions) (net of unearned discount)

                                                

Commercial and residential construction loans

   $ 4,726     $ 3,636     $ 3,327     $ 3,356     $ 3,223     $ 2,272  

Commercial mortgage

     7,636       6,894       5,885       6,085       6,227       5,640  

Commercial loans and leases

     19,484       17,489       15,805       13,396       13,306       12,106  

Residential mortgages

     7,533       5,530       6,804       6,563       7,167       7,750  

Home equity loans

     10,522       9,001       8,679       7,974       6,792       4,524  

Credit card

     843       762       537       448       362       318  

Other consumer loans and leases

     9,623       10,877       8,249       5,906       7,108       7,425  
    


 


 


 


 


 


Total loans and leases

   $         60,367     $         54,189     $         49,286     $         43,728     $         44,185     $         40,035  
    


 


 


 


 


 


Nonperforming Loans ($ in millions) (non-accrual plus renegotiated)

                                                

Commercial construction loans

   $ 13     $ 19     $ 14     $ 26     $ 11     $ 4  

Commercial mortgage

     51       42       41       57       42       25  

Commercial loans and leases

     111       136       159       122       75       55  

Residential mortgage and construction

     24       26       18       11       42       48  

Other consumer loans and leases

     30       27       15       -           6       3  
    


 


 


 


 


 


Total nonperforming loans

   $ 229     $ 250     $ 247     $ 216     $ 176     $ 135  
    


 


 


 


 


 


Net Charge-Offs ($ in millions)

                                                

Gross charge-offs

   $ 321     $ 380     $ 273     $ 273     $ 164     $ 183  

Merger related charge-offs

     -           -           -           36       12       26  

Recoveries

     (69 )     (68 )     (86 )     (82 )     (67 )     (67 )
    


 


 


 


 


 


Net charge-offs

   $ 252     $ 312     $ 187     $ 227     $ 109     $ 142  
    


 


 


 


 


 


 

6